[SMCAP] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
20-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 268.27%
YoY- 159.06%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 382,410 347,981 319,247 333,268 360,635 312,500 301,678 4.08%
PBT 8,165 -7,706 6,323 24,017 -29,899 13,309 -11,733 -
Tax -1,111 -1,190 -357 -2,816 -950 -3,328 -964 2.42%
NP 7,054 -8,896 5,966 21,201 -30,849 9,981 -12,697 -
-
NP to SH 4,453 -8,957 6,759 18,219 -30,849 9,981 -12,697 -
-
Tax Rate 13.61% - 5.65% 11.73% - 25.01% - -
Total Cost 375,356 356,877 313,281 312,067 391,484 302,519 314,375 3.03%
-
Net Worth 89,694 86,098 94,995 80,319 62,659 85,370 85,354 0.84%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 89,694 86,098 94,995 80,319 62,659 85,370 85,354 0.84%
NOSH 55,257 55,515 55,504 50,515 50,532 50,514 50,505 1.53%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 1.84% -2.56% 1.87% 6.36% -8.55% 3.19% -4.21% -
ROE 4.96% -10.40% 7.12% 22.68% -49.23% 11.69% -14.88% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 692.05 626.82 575.17 659.74 713.67 618.63 597.31 2.51%
EPS 8.06 -16.13 12.18 36.07 -61.05 19.76 -25.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6232 1.5509 1.7115 1.59 1.24 1.69 1.69 -0.67%
Adjusted Per Share Value based on latest NOSH - 50,515
30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 87.66 79.77 73.18 76.39 82.67 71.63 69.15 4.08%
EPS 1.02 -2.05 1.55 4.18 -7.07 2.29 -2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2056 0.1974 0.2178 0.1841 0.1436 0.1957 0.1957 0.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 29/10/04 31/10/03 31/10/02 -
Price 0.54 0.88 1.10 0.82 0.73 1.49 2.45 -
P/RPS 0.08 0.14 0.19 0.12 0.10 0.24 0.41 -24.11%
P/EPS 6.70 -5.45 9.03 2.27 -1.20 7.54 -9.75 -
EY 14.92 -18.33 11.07 43.98 -83.63 13.26 -10.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.57 0.64 0.52 0.59 0.88 1.45 -22.12%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 CAGR
Date 24/11/08 28/11/07 27/11/06 20/01/06 30/12/04 29/12/03 31/12/02 -
Price 0.43 0.85 1.08 3.98 0.82 1.39 1.32 -
P/RPS 0.06 0.14 0.19 0.60 0.11 0.22 0.22 -19.70%
P/EPS 5.34 -5.27 8.87 11.04 -1.34 7.03 -5.25 -
EY 18.74 -18.98 11.28 9.06 -74.45 14.21 -19.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.55 0.63 2.50 0.66 0.82 0.78 -16.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment